Home › 15 Oliver St, Fall River MA 02724 › Analyze

Property Analyzer

15 Oliver St, Fall River MA 02724 — $729,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $4,500 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$54,000/yr
Net operating income (NOI)$21,666/yr
Cap rate3.0%
GRM13.5
Loan amount$547,425
Mortgage (P&I)$3,642/mo
Annual cash flow$-22,038
Cash-on-cash return-12.1%
DSCR0.50

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing